[SUCCESS] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 33.97%
YoY- 75.69%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 119,500 45,880 237,063 183,990 134,030 70,296 230,112 -35.31%
PBT 13,346 2,051 30,425 25,168 18,898 10,633 18,716 -20.13%
Tax -3,682 -316 -7,770 -6,842 -5,126 -3,569 -5,432 -22.78%
NP 9,664 1,735 22,655 18,326 13,772 7,064 13,284 -19.06%
-
NP to SH 9,169 1,800 20,747 17,119 12,778 6,459 10,141 -6.47%
-
Tax Rate 27.59% 15.41% 25.54% 27.19% 27.12% 33.57% 29.02% -
Total Cost 109,836 44,145 214,408 165,664 120,258 63,232 216,828 -36.37%
-
Net Worth 338,702 340,232 333,897 328,305 325,621 320,107 322,184 3.37%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 4,119 - 2,286 2,279 2,293 - 13,414 -54.38%
Div Payout % 44.93% - 11.02% 13.32% 17.95% - 132.28% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 338,702 340,232 333,897 328,305 325,621 320,107 322,184 3.37%
NOSH 251,795 251,318 251,276 250,575 249,976 249,877 249,743 0.54%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.09% 3.78% 9.56% 9.96% 10.28% 10.05% 5.77% -
ROE 2.71% 0.53% 6.21% 5.21% 3.92% 2.02% 3.15% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 52.22 19.82 103.66 80.70 58.45 30.74 97.78 -34.09%
EPS 4.01 0.78 9.09 7.50 5.59 2.83 4.31 -4.68%
DPS 1.80 0.00 1.00 1.00 1.00 0.00 5.70 -53.52%
NAPS 1.48 1.47 1.46 1.44 1.42 1.40 1.369 5.31%
Adjusted Per Share Value based on latest NOSH - 250,575
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 47.28 18.15 93.79 72.79 53.03 27.81 91.04 -35.31%
EPS 3.63 0.71 8.21 6.77 5.06 2.56 4.01 -6.40%
DPS 1.63 0.00 0.90 0.90 0.91 0.00 5.31 -54.39%
NAPS 1.34 1.3461 1.321 1.2989 1.2882 1.2664 1.2747 3.37%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.805 0.93 0.83 0.83 0.755 0.56 0.565 -
P/RPS 1.54 4.69 0.80 1.03 1.29 1.82 0.58 91.40%
P/EPS 20.09 119.58 9.15 11.05 13.55 19.82 13.11 32.81%
EY 4.98 0.84 10.93 9.05 7.38 5.04 7.63 -24.69%
DY 2.24 0.00 1.20 1.20 1.32 0.00 10.09 -63.23%
P/NAPS 0.54 0.63 0.57 0.58 0.53 0.40 0.41 20.09%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 23/11/21 27/09/21 25/05/21 23/02/21 24/11/20 26/08/20 -
Price 0.725 0.815 0.945 0.80 0.715 0.61 0.575 -
P/RPS 1.39 4.11 0.91 0.99 1.22 1.98 0.59 76.77%
P/EPS 18.10 104.80 10.42 10.65 12.83 21.59 13.34 22.49%
EY 5.53 0.95 9.60 9.39 7.79 4.63 7.49 -18.26%
DY 2.48 0.00 1.06 1.25 1.40 0.00 9.91 -60.18%
P/NAPS 0.49 0.55 0.65 0.56 0.50 0.44 0.42 10.79%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment